XML 21 R44.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2019
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets The following table
provides the gross carrying value and accumulated amortization for each major class of intangible asset at December 31, 2019 and December 31, 2018 (in millions, except weighted average useful life):
 
 
 
 
December 31, 2019
 
December 31, 2018
 
 
Weighted Average Useful Life
 
Gross Carrying Value
 
Accumulated Amortization
 
Net Book Value
 
Gross Carrying Value
 
Accumulated Amortization
 
Net Book Value
Customer relationships
 
17 years
 
$
160.9

 
$
(15.6
)
 
$
145.3

 
$
160.9

 
$
(6.1
)
 
$
154.8

Tradename
 
1 year
 
1.1

 
(1.1
)
 

 
1.1

 
(1.1
)
 

Technology
 
6 years
 
26.8

 
(7.4
)
 
19.4

 
26.8

 
(2.9
)
 
23.9

Favorable leasehold interests (1)
 
1-8 years
 

 

 

 
2.3

 
(0.5
)
 
1.8

Total intangible assets
 
 
 
$
188.8

 
$
(24.1
)
 
$
164.7

 
$
191.1

 
$
(10.6
)
 
$
180.5


(1) Favorable leasehold interests were derecognized and the ROU assets were adjusted by the
corresponding amount upon adoption of Topic 842.
Schedule of Valuation Methodologies Used to Determine Preliminary Fair Values of Intangible Assets
The fair value of the identifiable intangible assets was derived utilizing the following valuation methodology:
 
 
Valuation Methodology
Customer relationships
 
Income approach to derive the present value of future cash flows from customer relationship.
Tradename
 
Relief from royalty method was utilized to determine the present value of savings from owning the asset.
Technology
 
The cost, market, and income approaches were used.
• Cost approach - value is based on the current technology cost.
• Market approach - value is based on sales of similar technologies.
• Income approach - value based on identifiable discrete cash flows related to the technology.
Favorable leasehold interests
 
Income approach to derive the present value of the market versus contractual rent.

Schedule of Estimated Annual Amortization Expense
Estimated annual amortization expense related to intangible assets with definite lives as of December 31, 2019 is as follows (in millions):
2020
 
$
13.9

2021
 
13.9

2022
 
13.9

2023
 
13.9

2024
 
11.0

Thereafter
 
98.1

Total
 
$
164.7